|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
Delaware
|
26-1647258
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
|
915 Disc Drive
Scotts Valley, CA
|
95066
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
|
|
|
Title of Each Class
|
|
Name of each exchange on which registered
|
|
|
|
Common Stock, par value $0.001 per share
|
|
The NASDAQ Stock Market LLC
(NASDAQ Global Select Market)
|
Large accelerated filer
|
ý
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
Emerging growth company
|
¨
|
|
|
|
|
Fox Factory Holding Corp.
Table of Contents
|
|
|
|
Page
|
|
|
|
PART II.
|
|
|
Item 8
|
Financial Statements and Supplementary Data
|
|
Item 9A
|
Controls and Procedures
|
|
|
|
|
PART IV.
|
|
|
Item 15
|
Exhibits, Financial Statement Schedules
|
|
|
|
|
Signatures
|
||
|
|
|
Financial Statements
|
|
|
|
Management’s Report on Internal Control Over Financial Reporting
|
|
|
Reports of Independent Registered Public Accounting Firm
|
|
|
Consolidated Balance Sheets as of December 29, 2017 and December 30, 2016
|
|
|
Consolidated Statements of Income for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
|
Consolidated Statements of Comprehensive Income for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
|
Consolidated Statements of Stockholders' Equity for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
|
Consolidated Statements of Cash Flows for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
|
Notes to
Consolidated Financial Statements
|
(a) Financial Statements
|
|
|
|
Management’s Report on Internal Control Over Financial Reporting
|
|
Consolidated Balance Sheets at December 29, 2017 and December 30, 2016
|
|
Consolidated Statements of Income for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
Consolidated Statements of Comprehensive Income for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
Consolidated Statements of Stockholders' Equity for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
Consolidated Statements of Cash Flows for the years ended December 29, 2017, December 30, 2016 and December 31, 2015
|
|
Notes to Consolidated Financial Statements
|
|
(b) Exhibits
|
|
|
|
See "
Index to Exhibits
"
|
|
|
Incorporated by Reference
|
|
||
Exhibit Number
|
Exhibit Description
|
Form
|
File No.
|
Filing Date
|
Filed Herewith
|
|
|
|
|
|
|
Amended and Restated Certificate of Incorporation
|
10-Q
|
001-36040
|
September 19, 2013
|
|
|
Amended and Restated Bylaws
|
10-Q
|
001-36040
|
September 19, 2013
|
|
|
Form of Common Stock Certificate.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Form of Indenture dated March 31, 2015
|
S-3
|
333-203146
|
March 31, 2015
|
|
|
Employment Agreement, dated July 22, 2013, by and between Fox Factory Holding Corp. and Larry L. Enterline.
|
S-1
|
333-189841
|
July 25, 2013
|
|
|
Employment Agreement, dated July 22, 2013, by and between Fox Factory Holding Corp. and Zvi Glasman.
|
S-1
|
333-189841
|
July 25, 2013
|
|
|
Employment Agreement, dated February 20, 2014, by and between Fox Factory Holding Corp. and Bill Katherman.
|
8-K/A
|
001-36040
|
June 17, 2014
|
|
|
Employment Agreement, dated January 26, 2015, by and between Fox
Factory Holding Corp. and Tom Wittenschlaeger. |
10-Q
|
001-36040
|
May 4, 2016
|
|
|
Employment Agreement, dated August 29, 2013, by and between Fox Factory
Holding Corp. and Wes Allinger. |
10-Q
|
001-36040
|
May 4, 2016
|
|
|
Amendment, dated May 2, 2016, to the Employment Agreement, dated July 22, 2013, by and between Fox Factory Holding Corp. and Larry Enterline.
|
10-Q
|
001-36040
|
August 3, 2016
|
|
|
Amendment, dated May 2, 2016, to the Employment Agreement, dated July 22, 2013, by and between Fox Factory Holding Corp. and Zvi Glasman.
|
10-Q
|
001-36040
|
August 3, 2016
|
|
|
Amendment, dated May 2, 2016, to the Employment Agreement, dated February 20, 2014, by and between Fox Factory Holding Corp. and Bill Katherman.
|
10-Q
|
001-36040
|
August 3, 2016
|
|
|
Amendment, dated May 2, 2016, to the Employment Agreement, dated August 29, 2013, by and between Fox Factory Holding Corp. and Wes Allinger.
|
10-Q
|
001-36040
|
August 3, 2016
|
|
|
Amendment, dated May 2, 2016, to the Employment Agreement, dated January 26, 2015, by and between Fox Factory Holding Corp. and Tom Wittenschlaeger.
|
10-Q
|
001-36040
|
August 3, 2016
|
|
|
Amendment, dated October 19, 2016, to the Employment Agreement, dated February 20,
2014, by and between Fox Factory Holding Corp. and Bill Katherman. |
8-K
|
001-36040
|
October 25, 2016
|
|
|
Information Sharing and Cooperation Agreement, dated August 13, 2013, by and between Compass Diversified Holdings, on its behalf and on behalf of its wholly-owned subsidiary, Compass Group Diversified Holdings LLC, and Fox Factory Holding Corp., on its behalf and on behalf of its wholly-owned subsidiary, Fox Factory, Inc.
|
10-Q
|
001-36040
|
November 6, 2013
|
|
|
Non-Employee Director Compensation Policy.
|
S-1
|
333-189841
|
July 25, 2013
|
|
Form of Indemnification Agreement between Fox Factory Holding Corp. and certain of its directors and officers.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Form of Indemnification Agreement between Fox Factory Holding Corp. and Elias Sabo and certain advisors.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
2008 Stock Option Plan, as amended.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
2008 Non-Statutory Stock Option Plan, as amended.
|
S-1
|
333-189841
|
August 2, 2013
|
|
|
2013 Omnibus Plan as amended by the First Amendment, approved by stockholders on May 4, 2017.
|
8-K
|
001-36040
|
May 8, 2017
|
|
|
Form of Restricted Stock Unit Award Agreement under 2013 Omnibus Plan.
|
S-1
|
333-189841
|
July 25, 2013
|
|
|
Amendment to Restricted Stock Unit Award Agreement, by and between Fox Factory Holding Corp. and Joseph Hagin, dated January 11, 2017.
|
10-Q
|
001-36040
|
May 3, 2017
|
|
|
Amendment to Restricted Stock Unit Award Agreement, by and between Fox Factory Holding Corp. and Carl Nichols, dated January 4, 2018.
|
10-K
|
001-36040
|
February 27, 2018
|
|
|
Air Commercial Real Estate Association Standard Industrial / Commercial Single-Tenant Lease – Gross, dated October 31, 2011, by and between Fox Factory, Inc. and Sammie Rae Abitbol, LLC.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Air Commercial Real Estate Association Standard Industrial / Commercial Single-Tenant-Gross, dated March 24, 2010, by and between Fox Factory, Inc. and Scarborough Gilbert Partners, and related addenda.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Lease Agreement, dated July 1, 2003, by and between Fox Factory, Inc. and Robert C. Fox, Jr.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Amendment dated May 2, 2016 to the Lease Agreement, dated July 1, 2003,
by and between Fox Factory, Inc. and Robert C. Fox, Jr. |
10-Q
|
001-36040
|
May 4, 2016
|
|
|
Sublease, dated January 1, 2012, by and between Fox Factory, Inc. and Robert C. Fox, Jr., and related addendum.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Air Commercial Real Estate Association Standard Industrial/Commercial Multi-Tenant Lease - Net, dated April 19, 2012, by and between Fox Factory, Inc. and North Johnson Vernon Property, LLC, and related addendum.
|
S-1
|
333-189841
|
July 8, 2013
|
|
|
Asset Purchase Agreement, by and between ST USA Holding Corp. and Sport Truck USA, Inc., dated March 5, 2014.
|
8-K
|
001-36040
|
March 6, 2014
|
|
|
Asset Purchase Agreement, by and between Fox Factory, Inc., RFE Holding (US) Corp., RFE Holding (Canada) Corp., Fox Factory IP Holding Corp., 1021039 B.C. Ltd. and Easton Cycling (USA), Inc. dated December 5, 2014.
|
8-K
|
001-36040
|
December 8, 2014
|
|
|
Side Letter Agreement to the Asset Purchase Agreement, by and between Fox Factory, Inc., RFE Holding (US) Corp., RFE Holding (Canada) Corp., Fox Factory IP Holding Corp., 1021039 B.C. Ltd. and Easton Cycling (USA), Inc., dated December 12, 2014.
|
8-K
|
001-36040
|
December 15, 2014
|
|
Second Amendment to Asset Purchase Agreement by and between Fox Factory, Inc., RFE Holding (US) Corp., RFE Holding (Canada) Corp., Fox Factory IP Holding Corp., 1021039 B.C. Ltd. and Easton Cycling (USA), Inc., dated November 13, 2015.
|
10-Q
|
001-36040
|
November 16, 2015
|
|
|
Asset Purchase and Contribution Agreement by and among FF US Acquisition Corp., FF US Holding Corp., Flagship, Inc. d/b/a Tuscany, and Michael Graber and Jeff Burttschell dated November 30, 2017.
|
8-K
|
001-36040
|
December 4, 2017
|
|
|
Stock Repurchase Agreement, by and between Fox Factory Holding Corp. and Compass Group Diversified Holdings, LLC, dated March 9, 2016.
|
8-K
|
001-36040
|
March 15, 2016
|
|
|
Second Amended and Restated Revolving Credit and Term Loan Agreement, dated May 11, 2016.
|
8-K
|
001-36040
|
May 16, 2016
|
|
|
First Amendment to Second Amended and Restated Revolving Credit and Term Loan Agreement, dated August 11, 2016.
|
10-Q
|
001-36040
|
November 2, 2016
|
|
|
Second Amendment to Second Amended and Restated Revolving Credit and Term Loan Agreement dated June 12, 2017.
|
10-Q
|
001-36040
|
August 3, 2017
|
|
|
Third Amendment to Second Amended and Restated Revolving Credit and Term Loan Agreement dated November 30, 2017.
|
8-K
|
001-36040
|
December 4, 2017
|
|
|
List of Subsidiaries.
|
10-K
|
001-36040
|
February 27, 2018
|
|
|
Consent of Independent Registered Public Accounting Firm.
|
10-K
|
001-36040
|
February 27, 2018
|
|
|
Power of Attorney (contained in signature page to this Annual Report on Form 10-K).
|
10-K
|
001-36040
|
February 27, 2018
|
|
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.
|
|
|
|
X
|
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.
|
|
|
|
X
|
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended.
|
|
|
|
X
|
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended.
|
|
|
|
X
|
|
101.INS
|
XBRL Instance Document.
|
|
|
|
X
|
101.SCH
|
XBRL Taxonomy Extension Schema.
|
|
|
|
X
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
|
X
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase.
|
|
|
|
X
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase.
|
|
|
|
X
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase.
|
|
|
|
X
|
*
|
In accordance with Item 601(b)(32)(ii) of Regulation S-K and SEC Release Nos. 33-8238 and 34-47986, Final Rule: Management's Reports on Internal Control Over Financial Reporting and Certification of Disclosure in Exchange Act Periodic Reports, the certifications furnished in Exhibit 32.1 hereto are deemed to accompany this Annual Report on
|
|
FOX FACTORY HOLDING CORP.
|
|
|
|
|
|
By:
|
/s/ Zvi Glasman
|
March 7, 2018
|
|
Zvi Glasman, Chief Financial Officer and Treasurer
|
|
|
(Principal Financial and Accounting Officer & Duly Authorized Signatory)
|
/s/ Larry L. Enterline
|
Larry L. Enterline
|
|
/s/ Zvi Glasman
|
Zvi Glasman
|
|
December 29,
|
|
December 30,
|
||||
|
2017
|
|
2016
|
||||
|
|
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
35,947
|
|
|
$
|
35,280
|
|
Accounts receivable (net of allowances of $676 and $397 at December 29, 2017 and December 30, 2016, respectively)
|
61,060
|
|
|
61,617
|
|
||
Inventory
|
84,841
|
|
|
71,243
|
|
||
Prepaids and other current assets
|
21,100
|
|
|
14,772
|
|
||
Total current assets
|
202,948
|
|
|
182,912
|
|
||
Property, plant and equipment, net
|
43,636
|
|
|
32,262
|
|
||
Deferred tax assets
|
2,669
|
|
|
4,082
|
|
||
Goodwill
|
88,438
|
|
|
57,781
|
|
||
Intangibles, net
|
90,044
|
|
|
57,855
|
|
||
Other assets
|
551
|
|
|
708
|
|
||
Total assets
|
$
|
428,286
|
|
|
$
|
335,600
|
|
Liabilities and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
40,813
|
|
|
$
|
36,240
|
|
Accrued expenses
|
32,608
|
|
|
34,435
|
|
||
Reserve for uncertain tax positions
|
7,787
|
|
|
7,204
|
|
||
Current portion of long-term debt
|
5,038
|
|
|
3,625
|
|
||
Current portion of contingent consideration
|
—
|
|
|
5,532
|
|
||
Total current liabilities
|
86,246
|
|
|
87,036
|
|
||
Line of credit
|
35,585
|
|
|
—
|
|
||
Long-term debt, less current portion
|
58,020
|
|
|
63,058
|
|
||
Deferred rent
|
645
|
|
|
569
|
|
||
Total liabilities
|
180,496
|
|
|
150,663
|
|
||
Commitments and contingencies (Refer to
Note 8 - Commitments and Contingencies
)
|
|
|
|
||||
Redeemable non-controlling interest
|
12,955
|
|
|
—
|
|
||
Stockholders’ equity
|
|
|
|
||||
Preferred stock, $0.001 par value — 10,000 authorized and no shares issued or outstanding as of December 29, 2017 and December 30, 2016
|
—
|
|
|
—
|
|
||
Common stock, $0.001 par value — 90,000 authorized; 38,497 shares issued and 37,607 outstanding as of December 29, 2017; 37,781 shares issued and 36,891 outstanding as of December 30, 2016
|
38
|
|
|
37
|
|
||
Additional paid-in capital
|
112,793
|
|
|
108,049
|
|
||
Treasury stock, at cost; 890 common shares as of December 29, 2017 and December 30, 2016
|
(13,754
|
)
|
|
(13,754
|
)
|
||
Accumulated other comprehensive loss
|
(168
|
)
|
|
(2,193
|
)
|
||
Retained earnings
|
135,926
|
|
|
92,798
|
|
||
Total stockholders’ equity
|
234,835
|
|
|
184,937
|
|
||
Total liabilities, redeemable non-controlling interest and stockholders’ equity
|
$
|
428,286
|
|
|
$
|
335,600
|
|
|
|
For the years ended
|
||||||||||
|
|
December 29,
|
|
December 30,
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Sales
|
|
$
|
475,633
|
|
|
$
|
403,077
|
|
|
$
|
366,798
|
|
Cost of sales
|
|
321,143
|
|
|
276,689
|
|
|
254,756
|
|
|||
Gross profit
|
|
154,490
|
|
|
126,388
|
|
|
112,042
|
|
|||
Operating expenses:
|
|
|
|
|
|
|
||||||
Sales and marketing
|
|
27,905
|
|
|
25,796
|
|
|
23,182
|
|
|||
Research and development
|
|
20,178
|
|
|
18,459
|
|
|
17,001
|
|
|||
General and administrative
|
|
34,933
|
|
|
27,693
|
|
|
21,053
|
|
|||
Amortization of purchased intangibles
|
|
2,986
|
|
|
2,988
|
|
|
8,525
|
|
|||
Fair value adjustment of contingent consideration and acquisition related compensation
|
|
1,447
|
|
|
5,911
|
|
|
6,937
|
|
|||
Total operating expenses
|
|
87,449
|
|
|
80,847
|
|
|
76,698
|
|
|||
Income from operations
|
|
67,041
|
|
|
45,541
|
|
|
35,344
|
|
|||
Other expense, net:
|
|
|
|
|
|
|
||||||
Interest expense
|
|
2,396
|
|
|
2,088
|
|
|
1,549
|
|
|||
Other expense (income), net
|
|
360
|
|
|
363
|
|
|
(449
|
)
|
|||
Other expense, net
|
|
2,756
|
|
|
2,451
|
|
|
1,100
|
|
|||
Income before income taxes
|
|
64,285
|
|
|
43,090
|
|
|
34,244
|
|
|||
Provision for income taxes
|
|
21,102
|
|
|
7,415
|
|
|
9,290
|
|
|||
Net income
|
|
43,183
|
|
|
35,675
|
|
|
24,954
|
|
|||
Less: net income attributable to non-controlling interest
|
|
(55
|
)
|
|
—
|
|
|
—
|
|
|||
Net income attributable to Fox stockholders
|
|
$
|
43,128
|
|
|
$
|
35,675
|
|
|
$
|
24,954
|
|
Earnings per share:
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
1.15
|
|
|
$
|
0.97
|
|
|
$
|
0.67
|
|
Diluted
|
|
$
|
1.11
|
|
|
$
|
0.94
|
|
|
$
|
0.66
|
|
Weighted average shares used to compute earnings per share:
|
|
|
|
|
|
|
||||||
Basic
|
|
37,373
|
|
|
36,799
|
|
|
36,989
|
|
|||
Diluted
|
|
38,738
|
|
|
37,801
|
|
|
37,894
|
|
|
|
For the years ended
|
||||||||||
|
|
December 29,
|
|
December 30,
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
|
$
|
43,183
|
|
|
$
|
35,675
|
|
|
$
|
24,954
|
|
Other comprehensive loss
|
|
|
|
|
|
|
||||||
Foreign currency translation adjustments, net of tax effects
|
|
2,025
|
|
|
(240
|
)
|
|
(1,547
|
)
|
|||
Other comprehensive income (loss)
|
|
2,025
|
|
|
(240
|
)
|
|
(1,547
|
)
|
|||
Comprehensive income
|
|
45,208
|
|
|
35,435
|
|
|
23,407
|
|
|||
Comprehensive income attributable to non-controlling interest
|
|
55
|
|
|
—
|
|
|
—
|
|
|||
Comprehensive income attributable to Fox stockholders
|
|
$
|
45,153
|
|
|
$
|
35,435
|
|
|
$
|
23,407
|
|
|
Common Stock
|
|
Treasury
|
|
Additional paid-in capital
|
Accumulated other comprehensive (loss) income
|
Retained earnings
|
|
Total stockholders' equity
|
|
Redeemable non-controlling interest
|
||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance-December 31, 2014
|
37,117
|
|
|
$
|
37
|
|
|
39
|
|
|
$
|
(571
|
)
|
|
$
|
97,577
|
|
$
|
(406
|
)
|
$
|
32,169
|
|
|
$
|
128,806
|
|
|
$
|
—
|
|
Issuance of common stock under equity compensation plans, net of shares repurchased for income tax withholding
|
298
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(163
|
)
|
—
|
|
—
|
|
|
(163
|
)
|
|
—
|
|
|||||||
Excess tax benefit from exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
539
|
|
—
|
|
—
|
|
|
539
|
|
|
—
|
|
|||||||
Repurchases of common stock
|
—
|
|
|
—
|
|
|
351
|
|
|
(5,236
|
)
|
|
—
|
|
—
|
|
—
|
|
|
(5,236
|
)
|
|
—
|
|
|||||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,907
|
|
—
|
|
—
|
|
|
4,907
|
|
|
—
|
|
|||||||
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
(1,547
|
)
|
—
|
|
|
(1,547
|
)
|
|
—
|
|
|||||||
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
24,954
|
|
|
24,954
|
|
|
—
|
|
|||||||
Balance- December 31, 2015
|
37,415
|
|
|
$
|
37
|
|
|
390
|
|
|
$
|
(5,807
|
)
|
|
$
|
102,860
|
|
$
|
(1,953
|
)
|
$
|
57,123
|
|
|
$
|
152,260
|
|
|
$
|
—
|
|
Issuance of common stock under equity compensation plans, net of shares repurchased for income tax withholding
|
366
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,034
|
)
|
—
|
|
—
|
|
|
(1,034
|
)
|
|
—
|
|
|||||||
Repurchases of common stock
|
—
|
|
|
—
|
|
|
500
|
|
|
(7,947
|
)
|
|
—
|
|
—
|
|
—
|
|
|
(7,947
|
)
|
|
—
|
|
|||||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,223
|
|
—
|
|
—
|
|
|
6,223
|
|
|
—
|
|
|||||||
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
(240
|
)
|
—
|
|
|
(240
|
)
|
|
—
|
|
|||||||
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
35,675
|
|
|
35,675
|
|
|
—
|
|
|||||||
Balance- December 30, 2016
|
37,781
|
|
|
$
|
37
|
|
|
890
|
|
|
$
|
(13,754
|
)
|
|
$
|
108,049
|
|
$
|
(2,193
|
)
|
$
|
92,798
|
|
|
$
|
184,937
|
|
|
$
|
—
|
|
Issuance of common stock under equity compensation plans, net of shares repurchased for income tax withholding
|
716
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(3,983
|
)
|
—
|
|
—
|
|
|
(3,982
|
)
|
|
—
|
|
|||||||
Acquisition of redeemable non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
12,900
|
|
|||||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,727
|
|
—
|
|
—
|
|
|
8,727
|
|
|
—
|
|
|||||||
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
2,025
|
|
—
|
|
|
2,025
|
|
|
—
|
|
|||||||
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
43,128
|
|
|
43,128
|
|
|
55
|
|
|||||||
Balance- December 29, 2017
|
38,497
|
|
|
$
|
38
|
|
|
890
|
|
|
$
|
(13,754
|
)
|
|
$
|
112,793
|
|
$
|
(168
|
)
|
$
|
135,926
|
|
|
$
|
234,835
|
|
|
$
|
12,955
|
|
|
For the years ended
|
||||||||||
|
December 29,
|
|
December 30,
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net income
|
$
|
43,183
|
|
|
$
|
35,675
|
|
|
$
|
24,954
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
10,280
|
|
|
9,025
|
|
|
13,315
|
|
|||
Cost of goods on acquired inventory step up
|
248
|
|
|
212
|
|
|
812
|
|
|||
Stock-based compensation
|
8,727
|
|
|
6,223
|
|
|
4,907
|
|
|||
Excess tax benefit from exercise of stock options
|
—
|
|
|
—
|
|
|
(539
|
)
|
|||
Deferred taxes
|
(1,160
|
)
|
|
(3,016
|
)
|
|
(4,364
|
)
|
|||
Gain on bargain purchase, net of deferred taxes
|
—
|
|
|
—
|
|
|
(315
|
)
|
|||
Change in fair value of contingent consideration
|
(150
|
)
|
|
(229
|
)
|
|
(748
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
3,554
|
|
|
(17,862
|
)
|
|
(5,435
|
)
|
|||
Inventory
|
(8,322
|
)
|
|
(2,991
|
)
|
|
(11,128
|
)
|
|||
Income taxes payable
|
6,211
|
|
|
1,467
|
|
|
(2,389
|
)
|
|||
Prepaids and other assets
|
(9,423
|
)
|
|
(2,089
|
)
|
|
(1,909
|
)
|
|||
Accounts payable
|
2,243
|
|
|
9,610
|
|
|
2,138
|
|
|||
Accrued expenses
|
(7,219
|
)
|
|
2,820
|
|
|
10,723
|
|
|||
Net cash provided by operating activities
|
48,172
|
|
|
38,845
|
|
|
30,022
|
|
|||
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Acquisition of businesses
|
(53,592
|
)
|
|
(198
|
)
|
|
(2,414
|
)
|
|||
Purchases of property and equipment
|
(16,864
|
)
|
|
(12,024
|
)
|
|
(10,894
|
)
|
|||
Proceeds from sale of property and equipment
|
—
|
|
|
—
|
|
|
145
|
|
|||
Net cash used in investing activities
|
(70,456
|
)
|
|
(12,222
|
)
|
|
(13,163
|
)
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Proceeds from line of credit
|
42,120
|
|
|
29,500
|
|
|
37,000
|
|
|||
Payments on line of credit
|
(7,000
|
)
|
|
(12,500
|
)
|
|
(35,500
|
)
|
|||
Payment of contingent consideration liability
|
(5,382
|
)
|
|
(6,889
|
)
|
|
(7,854
|
)
|
|||
Proceeds from issuance of debt, net of origination fees of $286
|
—
|
|
|
9,222
|
|
|
—
|
|
|||
Repayment of debt
|
(3,750
|
)
|
|
(8,522
|
)
|
|
(2,838
|
)
|
|||
Cash from stock compensation program, net
|
(3,981
|
)
|
|
(1,034
|
)
|
|
(163
|
)
|
|||
Excess tax benefit from exercise of stock options
|
—
|
|
|
—
|
|
|
539
|
|
|||
Repurchase of common stock
|
—
|
|
|
(7,947
|
)
|
|
(5,236
|
)
|
|||
Net cash provided by (used in) financing activities
|
22,007
|
|
|
1,830
|
|
|
(14,052
|
)
|
|||
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
944
|
|
|
(117
|
)
|
|
(75
|
)
|
|||
CHANGE IN CASH AND CASH EQUIVALENTS
|
667
|
|
|
28,336
|
|
|
2,732
|
|
|||
CASH AND CASH EQUIVALENTS—Beginning of year
|
35,280
|
|
|
6,944
|
|
|
4,212
|
|
|||
CASH AND CASH EQUIVALENTS—End of year
|
$
|
35,947
|
|
|
$
|
35,280
|
|
|
$
|
6,944
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
||||||
Cash paid during the period for:
|
|
|
|
|
|
||||||
Income taxes
|
$
|
15,951
|
|
|
$
|
8,880
|
|
|
$
|
15,928
|
|
Interest
|
$
|
2,012
|
|
|
$
|
1,786
|
|
|
$
|
1,338
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Refinancing of line of credit to term debt
|
$
|
—
|
|
|
$
|
18,500
|
|
|
$
|
—
|
|
Contingent consideration - acquisition of Sport Truck USA, Inc.
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,035
|
|
Non-controlling interests in acquired business
|
$
|
12,900
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Debt assumed in acquisition of Tuscany
|
$
|
465
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 29,
|
|
December 30,
|
|
2017
|
|
2016
|
Customer A
|
15%
|
|
17%
|
Customer B
|
14%
|
|
14%
|
|
For the years ended
|
||||||||||
Allowance for doubtful accounts:
|
2017
|
|
2016
|
|
2015
|
||||||
Balance, beginning of year
|
$
|
397
|
|
|
$
|
407
|
|
|
$
|
348
|
|
Add: bad debt expense
|
327
|
|
|
53
|
|
|
75
|
|
|||
Less: write-offs, net of recoveries
|
(48
|
)
|
|
(63
|
)
|
|
(16
|
)
|
|||
Balance, end of year
|
$
|
676
|
|
|
$
|
397
|
|
|
$
|
407
|
|
Asset Classification
|
|
Estimated useful life
|
|
|
|
Machine shop equipment
|
|
10-15 years
|
Manufacturing equipment
|
|
5-10 years
|
Information systems, office equipment and furniture
|
|
3-5 years
|
Internal use computer software
|
|
10 years
|
Transportation equipment
|
|
5 years
|
Buildings
|
|
39 years
|
|
December 29,
|
|
December 30,
|
||||
|
2017
|
|
2016
|
||||
Raw materials
|
$
|
51,371
|
|
|
$
|
46,679
|
|
Work-in-process
|
1,233
|
|
|
1,929
|
|
||
Finished goods
|
32,237
|
|
|
22,635
|
|
||
Total inventory
|
$
|
84,841
|
|
|
$
|
71,243
|
|
|
December 29,
|
|
December 30,
|
||||
|
2017
|
|
2016
|
||||
Machinery and manufacturing equipment
|
$
|
33,664
|
|
|
$
|
28,752
|
|
Information systems, office equipment and furniture
|
7,715
|
|
|
7,449
|
|
||
Internal use computer software
|
7,819
|
|
|
5,337
|
|
||
Transportation equipment
|
3,325
|
|
|
2,531
|
|
||
Building and land
|
8,811
|
|
|
4,358
|
|
||
Leasehold improvements
|
9,919
|
|
|
8,083
|
|
||
Total
|
71,253
|
|
|
56,510
|
|
||
Less: accumulated depreciation and amortization
|
(27,617
|
)
|
|
(24,248
|
)
|
||
Property, plant and equipment, net
|
$
|
43,636
|
|
|
$
|
32,262
|
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
carrying
amount
|
|
Weighted
average life
(years)
|
||||||
December 29, 2017
|
|
|
|
|
|
|
|
||||||
Customer relationships
|
$
|
67,643
|
|
|
$
|
(18,324
|
)
|
|
$
|
49,319
|
|
|
11
|
Core technology
|
33,400
|
|
|
(32,874
|
)
|
|
526
|
|
|
8
|
|||
Patents
|
1,389
|
|
|
(1,260
|
)
|
|
129
|
|
|
4
|
|||
Total
|
$
|
102,432
|
|
|
$
|
(52,458
|
)
|
|
49,974
|
|
|
|
|
Trademarks and brands, not subject to amortization
|
|
|
|
|
40,070
|
|
|
|
|||||
Total
|
|
|
|
|
$
|
90,044
|
|
|
|
||||
December 30, 2016
|
|
|
|
|
|
|
|
||||||
Customer relationships
|
$
|
38,990
|
|
|
$
|
(15,548
|
)
|
|
$
|
23,442
|
|
|
12
|
Core technology
|
33,400
|
|
|
(32,717
|
)
|
|
683
|
|
|
8
|
|||
Patents
|
1,335
|
|
|
(1,176
|
)
|
|
159
|
|
|
4
|
|||
Total
|
$
|
73,725
|
|
|
$
|
(49,441
|
)
|
|
24,284
|
|
|
|
|
Trademarks and brands, not subject to amortization
|
|
|
|
|
33,571
|
|
|
|
|||||
Total
|
|
|
|
|
$
|
57,855
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
For the years ended
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Amortization of intangibles
|
|
$
|
2,986
|
|
|
$
|
2,988
|
|
|
$
|
8,525
|
|
Goodwill activity consisted of the following:
|
|
||
Balance as of December 30, 2016
|
$
|
57,781
|
|
Acquisitions (Refer to
Note 15 - Acquisitions
)
|
30,540
|
|
|
Currency translation and other adjustments
|
117
|
|
|
Balance as of December 29, 2017
|
$
|
88,438
|
|
For fiscal year:
|
Amortization Expense
|
||
2018
|
$
|
6,067
|
|
2019
|
5,927
|
|
|
2020
|
5,236
|
|
|
2021
|
5,134
|
|
|
2022
|
5,010
|
|
|
Thereafter
|
22,600
|
|
|
Total expected future amortization
|
$
|
49,974
|
|
|
|
|
December 29,
|
|
December 30,
|
||||
|
2017
|
|
2016
|
||||
Payroll and related expenses
|
$
|
13,211
|
|
|
$
|
10,717
|
|
Management earn-out related to Race Face/Easton
|
—
|
|
|
6,421
|
|
||
Warranty
|
6,481
|
|
|
4,593
|
|
||
Income tax payable
|
6,562
|
|
|
4,490
|
|
||
Other accrued expenses
|
6,354
|
|
|
8,214
|
|
||
Total
|
$
|
32,608
|
|
|
$
|
34,435
|
|
|
For the years ended
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Beginning warranty liability
|
$
|
4,593
|
|
|
$
|
3,914
|
|
|
$
|
4,215
|
|
Charge to cost of sales
|
5,904
|
|
|
4,833
|
|
|
3,616
|
|
|||
Fair value of warranty assumed in acquisition
|
1,016
|
|
|
—
|
|
|
—
|
|
|||
Costs incurred
|
(5,032
|
)
|
|
(4,154
|
)
|
|
(3,917
|
)
|
|||
Ending warranty liability
|
$
|
6,481
|
|
|
$
|
4,593
|
|
|
$
|
3,914
|
|
For fiscal year:
|
|
||
2018
|
$
|
5,156
|
|
2019
|
5,625
|
|
|
2020
|
7,031
|
|
|
2021
|
45,626
|
|
|
Total term debt
|
63,438
|
|
|
Debt issuance cost
|
(380
|
)
|
|
Long-term debt, net of issuance cost
|
63,058
|
|
|
Less: current portion
|
(5,038
|
)
|
|
Long-term debt less current portion
|
$
|
58,020
|
|
For fiscal year:
|
Third party future payments
|
|
Related party future payments
|
|
Total future payments
|
|||||||
2018
|
|
$
|
4,318
|
|
|
$
|
1,058
|
|
|
$
|
5,376
|
|
2019
|
|
3,305
|
|
|
1,058
|
|
|
4,363
|
|
|||
2020
|
|
2,906
|
|
|
700
|
|
|
3,606
|
|
|||
2021
|
|
1,425
|
|
|
343
|
|
|
1,768
|
|
|||
2022 Thereafter
|
2,130
|
|
|
86
|
|
|
2,216
|
|
||||
|
|
$
|
14,084
|
|
|
$
|
3,245
|
|
|
$
|
17,329
|
|
|
|
For the fiscal years ended
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Cost of sales
|
|
$
|
429
|
|
|
$
|
139
|
|
|
$
|
82
|
|
Sales and marketing
|
|
587
|
|
|
598
|
|
|
430
|
|
|||
Research and development
|
|
442
|
|
|
357
|
|
|
178
|
|
|||
General and administrative
|
|
7,269
|
|
|
5,129
|
|
|
4,217
|
|
|||
Total
|
|
$
|
8,727
|
|
|
$
|
6,223
|
|
|
$
|
4,907
|
|
|
Unvested RSUs
|
|||||
|
Number of shares outstanding
|
|
Weighted-average grant date fair value
|
|||
Unvested at December 31, 2014
|
781
|
|
|
$
|
17.30
|
|
Granted
|
246
|
|
|
16.60
|
|
|
Canceled
|
(19
|
)
|
|
16.93
|
|
|
Vested
|
(235
|
)
|
|
17.36
|
|
|
Unvested at December 31, 2015
|
773
|
|
|
17.07
|
|
|
Granted
|
341
|
|
|
15.84
|
|
|
Canceled
|
(15
|
)
|
|
17.83
|
|
|
Vested
|
(288
|
)
|
|
17.16
|
|
|
Unvested at December 30, 2016
|
811
|
|
|
16.53
|
|
|
Granted
|
411
|
|
|
31.38
|
|
|
Canceled
|
(55
|
)
|
|
17.45
|
|
|
Vested
|
(367
|
)
|
|
16.93
|
|
|
Unvested at December 29, 2017
|
800
|
|
|
$
|
23.91
|
|
|
Number of shares outstanding
|
|
Weighted-average exercise price
|
|
Weighted-average remaining contractual life (years)
|
|
Aggregate intrinsic value
|
|||||
Balance at December 31, 2014
|
1,742
|
|
|
$
|
5.25
|
|
|
7
|
|
$
|
19,136
|
|
Options exercised
|
(99
|
)
|
|
3.99
|
|
|
|
|
1,332
|
|
||
Balance at December 31, 2015
|
1,643
|
|
|
5.32
|
|
|
6
|
|
18,414
|
|
||
Options exercised
|
(193
|
)
|
|
5.30
|
|
|
|
|
2,767
|
|
||
Balance at December 30, 2016
|
1,450
|
|
|
5.33
|
|
|
5
|
|
32,528
|
|
||
Options exercised
|
(541
|
)
|
|
5.51
|
|
|
|
|
13,588
|
|
||
Options forfeited
|
(14
|
)
|
|
6.20
|
|
|
|
|
—
|
|
||
Options expired
|
(9
|
)
|
|
6.38
|
|
|
|
|
—
|
|
||
Balance at December 29, 2017
|
886
|
|
|
5.19
|
|
|
4
|
|
29,840
|
|
||
Options vested and expected to vest - December 29, 2017
|
886
|
|
|
5.19
|
|
|
4
|
|
29,840
|
|
||
Options exercisable - December 29, 2017
|
886
|
|
|
$
|
5.19
|
|
|
4
|
|
$
|
29,840
|
|
|
For the years ended
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to Fox stockholders
|
$
|
43,128
|
|
|
$
|
35,675
|
|
|
$
|
24,954
|
|
|
|
|
|
|
|
||||||
Weighted average shares used to compute basic earnings per share
|
37,373
|
|
|
36,799
|
|
|
36,989
|
|
|||
Dilutive effect of employee stock plans
|
1,365
|
|
|
1,002
|
|
|
905
|
|
|||
Weighted average shares used to compute diluted earnings per share
|
38,738
|
|
|
37,801
|
|
|
37,894
|
|
|||
Earnings per share:
|
|
|
|
|
|
||||||
Basic
|
$
|
1.15
|
|
|
$
|
0.97
|
|
|
$
|
0.67
|
|
Diluted
|
$
|
1.11
|
|
|
$
|
0.94
|
|
|
$
|
0.66
|
|
|
For the years ended
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
13,483
|
|
|
$
|
5,710
|
|
|
$
|
11,468
|
|
State
|
648
|
|
|
(1,287
|
)
|
|
(22
|
)
|
|||
Foreign
|
8,148
|
|
|
6,008
|
|
|
2,208
|
|
|||
Total
|
22,279
|
|
|
10,431
|
|
|
13,654
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
(923
|
)
|
|
(1,729
|
)
|
|
(3,751
|
)
|
|||
State
|
387
|
|
|
(1,156
|
)
|
|
(613
|
)
|
|||
Foreign
|
(641
|
)
|
|
(131
|
)
|
|
—
|
|
|||
Total
|
(1,177
|
)
|
|
(3,016
|
)
|
|
(4,364
|
)
|
|||
Provision for income taxes
|
$
|
21,102
|
|
|
$
|
7,415
|
|
|
$
|
9,290
|
|
|
For the years ended
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Tax at federal statutory rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
State taxes, net of federal benefit
|
2.0
|
|
|
1.0
|
|
|
2.2
|
|
Stock-based compensation
|
(10.6
|
)
|
|
(2.0
|
)
|
|
(0.1
|
)
|
Foreign rate differential
|
(4.6
|
)
|
|
(9.4
|
)
|
|
—
|
|
Change in tax rates due to Tax Cuts and Jobs Act
|
(3.8
|
)
|
|
—
|
|
|
—
|
|
Research and development tax credit
|
(2.2
|
)
|
|
(2.0
|
)
|
|
(2.9
|
)
|
Change in liability for unrecognized tax benefits
|
(1.7
|
)
|
|
(4.9
|
)
|
|
(2.8
|
)
|
California business development tax credit
|
—
|
|
|
(1.1
|
)
|
|
—
|
|
Manufacturing deduction
|
—
|
|
|
—
|
|
|
(2.0
|
)
|
Valuation allowance on foreign tax credits
|
9.4
|
|
|
—
|
|
|
—
|
|
Tax on unremitted foreign earnings
|
8.9
|
|
|
—
|
|
|
—
|
|
Other
|
0.4
|
|
|
0.6
|
|
|
(2.3
|
)
|
Total provision
|
32.8
|
%
|
|
17.2
|
%
|
|
27.1
|
%
|
|
December 29,
|
|
December 30,
|
||||
|
2017
|
|
2016
|
||||
Deferred tax assets:
|
|
|
|
||||
Foreign tax credits
|
$
|
9,381
|
|
|
$
|
2,128
|
|
Research and development tax credits
|
2,473
|
|
|
1,244
|
|
||
Inventory
|
2,344
|
|
|
3,174
|
|
||
Accrued withholding taxes
|
1,940
|
|
|
—
|
|
||
Stock-based compensation
|
1,718
|
|
|
2,043
|
|
||
Accrued liabilities
|
1,649
|
|
|
2,384
|
|
||
Other
|
703
|
|
|
741
|
|
||
Total deferred tax asset
|
20,208
|
|
|
11,714
|
|
||
Valuation allowance
|
(6,336
|
)
|
|
—
|
|
||
Net deferred tax asset
|
13,872
|
|
|
11,714
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Depreciation
|
(4,496
|
)
|
|
(5,707
|
)
|
||
Intangible assets
|
(3,545
|
)
|
|
(1,769
|
)
|
||
Accrued withholding tax on unremitted foreign dividends
|
(2,179
|
)
|
|
—
|
|
||
Other
|
(983
|
)
|
|
(156
|
)
|
||
Total deferred tax liability
|
(11,203
|
)
|
|
(7,632
|
)
|
||
Net deferred tax asset
|
$
|
2,669
|
|
|
$
|
4,082
|
|
|
For the years ended
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Balance - beginning of period
|
$
|
7,440
|
|
|
$
|
8,924
|
|
|
$
|
7,785
|
|
Increase related to current year tax positions
|
460
|
|
|
1,828
|
|
|
1,878
|
|
|||
Increase (decrease) related to prior year tax positions
|
1,770
|
|
|
(1,193
|
)
|
|
584
|
|
|||
Decrease due to expiration of statute of limitations
|
(1,516
|
)
|
|
(2,119
|
)
|
|
(1,323
|
)
|
|||
Balance - end of period
|
$
|
8,154
|
|
|
$
|
7,440
|
|
|
$
|
8,924
|
|
|
December 29, 2017
|
|
December 30, 2016
|
||||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Credit facility
|
$
|
—
|
|
|
$
|
63,058
|
|
|
$
|
—
|
|
|
$
|
63,058
|
|
|
$
|
—
|
|
|
$
|
66,683
|
|
|
$
|
—
|
|
|
$
|
66,683
|
|
Non-controlling interest subject to put provisions
|
—
|
|
|
—
|
|
|
12,955
|
|
|
12,955
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Contingent consideration
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,532
|
|
|
5,532
|
|
||||||||
Total liabilities measured at fair value
|
$
|
—
|
|
|
$
|
63,058
|
|
|
$
|
12,955
|
|
|
$
|
76,013
|
|
|
$
|
—
|
|
|
$
|
66,683
|
|
|
$
|
5,532
|
|
|
$
|
72,215
|
|
|
Obligations (measured with level 3 inputs)
|
||
Balance at December 30, 2016
|
$
|
5,532
|
|
Acquisition of non-controlling interest
|
12,900
|
|
|
Net income attributable to non-controlling interest
|
55
|
|
|
Change in fair value
|
(150
|
)
|
|
Payment of contingent liability
|
(5,382
|
)
|
|
Balance at December 29, 2017
|
$
|
12,955
|
|
|
|
For the years ended
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
North America
|
|
$
|
280,860
|
|
|
$
|
221,312
|
|
|
$
|
193,675
|
|
Asia
|
|
101,079
|
|
|
100,999
|
|
|
99,394
|
|
|||
Europe
|
|
86,405
|
|
|
76,999
|
|
|
69,580
|
|
|||
Rest of the World
|
|
7,289
|
|
|
3,767
|
|
|
4,149
|
|
|||
Total sales
|
|
$
|
475,633
|
|
|
$
|
403,077
|
|
|
$
|
366,798
|
|
|
December 29,
|
|
December 30,
|
||||
|
2017
|
|
2016
|
||||
United States
|
$
|
38,450
|
|
|
$
|
29,344
|
|
International
|
5,186
|
|
|
2,918
|
|
||
Total long-lived assets
|
$
|
43,636
|
|
|
$
|
32,262
|
|
Acquisition consideration
|
|
||
Cash consideration
|
$
|
53,350
|
|
Settlement of pre-existing accounts
|
242
|
|
|
Total consideration at closing
|
$
|
53,592
|
|
|
|
||
Fair market values
|
|
||
Other current and non-current assets
|
$
|
5,966
|
|
Property, plant and equipment
|
1,416
|
|
|
Customer relationships
|
28,600
|
|
|
Trademarks and brand
|
6,500
|
|
|
Goodwill
|
30,392
|
|
|
Total assets acquired
|
72,874
|
|
|
|
|
||
Accounts payable and accrued expenses
|
3,329
|
|
|
Debt assumed in acquisition
|
465
|
|
|
Deferred tax liability for tax free rollover of non-controlling interest
|
2,588
|
|
|
Total liabilities assumed
|
6,382
|
|
|
Redeemable non-controlling interest
|
12,900
|
|
|
Purchase price allocation
|
$
|
53,592
|
|
|
|
|
|
For the years ended (unaudited)
|
||||||
|
|
2017
|
|
2016
|
||||
Pro forma sales
|
|
$
|
515,159
|
|
|
$
|
444,463
|
|
Pro forma net income
|
|
$
|
45,249
|
|
|
$
|
37,507
|
|
|
|
Quarter Ended
|
|||||||||||||||||||||||||||||||
|
|
Dec 29,
|
|
Sep 29,
|
|
Jun 30,
|
|
Mar 31,
|
|
Dec 30,
|
|
Sep 30,
|
|
Jul 1,
|
|
Apr 1,
|
|
||||||||||||||||
|
|
2017
|
|
2017
|
|
2017
|
|
2017
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
||||||||||||||||
Sales
|
|
$
|
121,093
|
|
|
$
|
127,399
|
|
|
$
|
120,811
|
|
|
$
|
106,330
|
|
|
$
|
111,555
|
|
|
$
|
109,011
|
|
|
$
|
102,294
|
|
|
$
|
80,217
|
|
|
Gross profit
|
|
39,122
|
|
|
42,597
|
|
|
39,056
|
|
|
33,714
|
|
|
34,057
|
|
|
34,886
|
|
|
32,327
|
|
|
25,118
|
|
|
||||||||
Income from operations
|
|
16,053
|
|
|
20,378
|
|
|
18,189
|
|
|
12,417
|
|
|
13,483
|
|
|
15,086
|
|
|
11,278
|
|
|
5,694
|
|
|
||||||||
Net income attributable to Fox Stockholders
|
|
2,802
|
|
|
16,072
|
|
|
13,726
|
|
|
10,528
|
|
|
9,812
|
|
|
13,684
|
|
|
8,917
|
|
|
3,262
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic
|
|
$
|
0.07
|
|
|
$
|
0.43
|
|
|
$
|
0.37
|
|
|
$
|
0.28
|
|
|
$
|
0.27
|
|
|
$
|
0.37
|
|
|
$
|
0.24
|
|
|
$
|
0.09
|
|
|
Diluted
|
|
$
|
0.07
|
|
|
$
|
0.41
|
|
|
$
|
0.35
|
|
|
$
|
0.27
|
|
|
$
|
0.26
|
|
|
$
|
0.36
|
|
|
$
|
0.24
|
|
|
$
|
0.09
|
|
|
/s/ Larry L. Enterline
|
Larry L. Enterline
|
Principal Executive Officer
|
3/7/2018
|
/s/ Zvi Glasman
|
Zvi Glasman
|
Principal Financial Officer and Treasurer
|
Date: 3/7/2018
|
|
/s/ Larry L. Enterline
|
|
Larry L. Enterline
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
Date: 3/7/2018
|
|
/s/ Zvi Glasman
|
|
Zvi Glasman
|
|
Chief Financial Officer and Treasurer
|
|
(Principal Financial Officer and Treasurer)
|
|
Date: 3/7/2018
|